[MWE] QoQ TTM Result on 30-Sep-2005 [#3]

Stock

[MWE] MWE HOLDINGS BHD

Announcement Date

24-Nov-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Sep-2005 [#3]

Profit Trend

QoQ- -1.73%

YoY- 28.13%

Quarter Report

MWE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
TTM Result
Revenue	549,841	616,252	662,959	656,218	643,588	630,746	641,893	-9.83%
YoY %	-10.78%	-7.05%	1.03%	1.96%	2.04%	-1.74%	-	-
Horiz. %	85.66%	96.01%	103.28%	102.23%	100.26%	98.26%	100.00%	-
PBT	22,720	21,968	19,931	27,009	31,037	32,522	39,698	-31.13%
YoY %	3.42%	10.22%	-26.21%	-12.98%	-4.57%	-18.08%	-	-
Horiz. %	57.23%	55.34%	50.21%	68.04%	78.18%	81.92%	100.00%	-
Tax	-4,370	-6,258	-4,843	-6,214	-10,908	-14,067	-21,488	-65.51%
YoY %	30.17%	-29.22%	22.06%	43.03%	22.46%	34.54%	-	-
Horiz. %	20.34%	29.12%	22.54%	28.92%	50.76%	65.46%	100.00%	-
NP	18,350	15,710	15,088	20,795	20,129	18,455	18,210	0.51%
YoY %	16.80%	4.12%	-27.44%	3.31%	9.07%	1.35%	-	-
Horiz. %	100.77%	86.27%	82.86%	114.20%	110.54%	101.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,080	17,426	17,189	19,780	20,129	18,455	18,210	3.16%
YoY %	9.49%	1.38%	-13.10%	-1.73%	9.07%	1.35%	-	-
Horiz. %	104.78%	95.69%	94.39%	108.62%	110.54%	101.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.23%	28.49%	24.30%	23.01%	35.15%	43.25%	54.13%	-
YoY %	-32.50%	17.24%	5.61%	-34.54%	-18.73%	-20.10%	-	-
Horiz. %	35.53%	52.63%	44.89%	42.51%	64.94%	79.90%	100.00%	-
Total Cost	531,491	600,542	647,871	635,423	623,459	612,291	623,683	-10.14%
YoY %	-11.50%	-7.31%	1.96%	1.92%	1.82%	-1.83%	-	-
Horiz. %	85.22%	96.29%	103.88%	101.88%	99.96%	98.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	284,387	275,538	231,317	268,081	268,584	261,099	258,072	6.70%
YoY %	3.21%	19.12%	-13.71%	-0.19%	2.87%	1.17%	-	-
Horiz. %	110.20%	106.77%	89.63%	103.88%	104.07%	101.17%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	11,565	11,565	11,565	4,608	8,804	8,804	8,804	20.00%
YoY %	0.00%	0.00%	150.98%	-47.66%	0.00%	0.00%	-	-
Horiz. %	131.36%	131.36%	131.36%	52.34%	100.00%	100.00%	100.00%	-
Div Payout %	60.62%	66.37%	67.29%	23.30%	43.74%	47.71%	48.35%	-
YoY %	-8.66%	-1.37%	188.80%	-46.73%	-8.32%	-1.32%	-	-
Horiz. %	125.38%	137.27%	139.17%	48.19%	90.47%	98.68%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	284,387	275,538	231,317	268,081	268,584	261,099	258,072	6.70%
YoY %	3.21%	19.12%	-13.71%	-0.19%	2.87%	1.17%	-	-
Horiz. %	110.20%	106.77%	89.63%	103.88%	104.07%	101.17%	100.00%	-
NOSH	231,209	231,544	231,317	231,104	231,538	231,061	230,421	0.22%
YoY %	-0.14%	0.10%	0.09%	-0.19%	0.21%	0.28%	-	-
Horiz. %	100.34%	100.49%	100.39%	100.30%	100.48%	100.28%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	3.34%	2.55%	2.28%	3.17%	3.13%	2.93%	2.84%	-
YoY %	30.98%	11.84%	-28.08%	1.28%	6.83%	3.17%	-	-
Horiz. %	117.61%	89.79%	80.28%	111.62%	110.21%	103.17%	100.00%	-
ROE	6.71%	6.32%	7.43%	7.38%	7.49%	7.07%	7.06%	-
YoY %	6.17%	-14.94%	0.68%	-1.47%	5.94%	0.14%	-	-
Horiz. %	95.04%	89.52%	105.24%	104.53%	106.09%	100.14%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	237.81	266.15	286.60	283.95	277.96	272.98	278.57	-10.03%
YoY %	-10.65%	-7.14%	0.93%	2.15%	1.82%	-2.01%	-	-
Horiz. %	85.37%	95.54%	102.88%	101.93%	99.78%	97.99%	100.00%	-
EPS	8.25	7.53	7.43	8.56	8.69	7.99	7.90	2.94%
YoY %	9.56%	1.35%	-13.20%	-1.50%	8.76%	1.14%	-	-
Horiz. %	104.43%	95.32%	94.05%	108.35%	110.00%	101.14%	100.00%	-
DPS	5.00	5.00	5.00	2.00	3.80	3.81	3.82	19.71%
YoY %	0.00%	0.00%	150.00%	-47.37%	-0.26%	-0.26%	-	-
Horiz. %	130.89%	130.89%	130.89%	52.36%	99.48%	99.74%	100.00%	-
NAPS	1.23	1.19	1.00	1.16	1.16	1.13	1.12	6.46%
YoY %	3.36%	19.00%	-13.79%	0.00%	2.65%	0.89%	-	-
Horiz. %	109.82%	106.25%	89.29%	103.57%	103.57%	100.89%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 231,104
RPS	237.45	266.13	286.30	283.39	277.94	272.39	277.20	-9.82%
YoY %	-10.78%	-7.05%	1.03%	1.96%	2.04%	-1.74%	-	-
Horiz. %	85.66%	96.01%	103.28%	102.23%	100.27%	98.26%	100.00%	-
EPS	8.24	7.53	7.42	8.54	8.69	7.97	7.86	3.20%
YoY %	9.43%	1.48%	-13.11%	-1.73%	9.03%	1.40%	-	-
Horiz. %	104.83%	95.80%	94.40%	108.65%	110.56%	101.40%	100.00%	-
DPS	4.99	4.99	4.99	1.99	3.80	3.80	3.80	19.97%
YoY %	0.00%	0.00%	150.75%	-47.63%	0.00%	0.00%	-	-
Horiz. %	131.32%	131.32%	131.32%	52.37%	100.00%	100.00%	100.00%	-
NAPS	1.2281	1.1899	0.999	1.1577	1.1599	1.1276	1.1145	6.70%
YoY %	3.21%	19.11%	-13.71%	-0.19%	2.86%	1.18%	-	-
Horiz. %	110.19%	106.77%	89.64%	103.88%	104.07%	101.18%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	-
Price	0.62	0.64	0.57	0.62	0.63	0.67	0.69	-
P/RPS	0.26	0.24	0.20	0.22	0.23	0.25	0.25	2.65%
YoY %	8.33%	20.00%	-9.09%	-4.35%	-8.00%	0.00%	-	-
Horiz. %	104.00%	96.00%	80.00%	88.00%	92.00%	100.00%	100.00%	-
P/EPS	7.51	8.50	7.67	7.24	7.25	8.39	8.73	-9.57%
YoY %	-11.65%	10.82%	5.94%	-0.14%	-13.59%	-3.89%	-	-
Horiz. %	86.03%	97.37%	87.86%	82.93%	83.05%	96.11%	100.00%	-
EY	13.31	11.76	13.04	13.80	13.80	11.92	11.45	10.58%
YoY %	13.18%	-9.82%	-5.51%	0.00%	15.77%	4.10%	-	-
Horiz. %	116.24%	102.71%	113.89%	120.52%	120.52%	104.10%	100.00%	-
DY	8.06	7.81	8.77	3.23	6.04	5.69	5.54	28.48%
YoY %	3.20%	-10.95%	171.52%	-46.52%	6.15%	2.71%	-	-
Horiz. %	145.49%	140.97%	158.30%	58.30%	109.03%	102.71%	100.00%	-
P/NAPS	0.50	0.54	0.57	0.53	0.54	0.59	0.62	-13.39%
YoY %	-7.41%	-5.26%	7.55%	-1.85%	-8.47%	-4.84%	-	-
Horiz. %	80.65%	87.10%	91.94%	85.48%	87.10%	95.16%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	29/08/06	08/06/06	28/02/06	24/11/05	25/08/05	26/05/05	25/02/05	-
Price	0.69	0.63	0.66	0.56	0.63	0.65	0.73	-
P/RPS	0.29	0.24	0.23	0.20	0.23	0.24	0.26	7.57%
YoY %	20.83%	4.35%	15.00%	-13.04%	-4.17%	-7.69%	-	-
Horiz. %	111.54%	92.31%	88.46%	76.92%	88.46%	92.31%	100.00%	-
P/EPS	8.36	8.37	8.88	6.54	7.25	8.14	9.24	-6.47%
YoY %	-0.12%	-5.74%	35.78%	-9.79%	-10.93%	-11.90%	-	-
Horiz. %	90.48%	90.58%	96.10%	70.78%	78.46%	88.10%	100.00%	-
EY	11.96	11.95	11.26	15.28	13.80	12.29	10.83	6.85%
YoY %	0.08%	6.13%	-26.31%	10.72%	12.29%	13.48%	-	-
Horiz. %	110.43%	110.34%	103.97%	141.09%	127.42%	113.48%	100.00%	-
DY	7.25	7.94	7.58	3.57	6.04	5.86	5.23	24.39%
YoY %	-8.69%	4.75%	112.32%	-40.89%	3.07%	12.05%	-	-
Horiz. %	138.62%	151.82%	144.93%	68.26%	115.49%	112.05%	100.00%	-
P/NAPS	0.56	0.53	0.66	0.48	0.54	0.58	0.65	-9.48%
YoY %	5.66%	-19.70%	37.50%	-11.11%	-6.90%	-10.77%	-	-
Horiz. %	86.15%	81.54%	101.54%	73.85%	83.08%	89.23%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos